PLD

Value Q1, 25Q2, 25Q3, 25Q4, 25Q1, 26Q2, 26 TTM Total revenue 2.14 B2.18 B2.21 B2.25 B2.3 B2.43 B 9.19 B Gross profit 1.65 B1.7 B1.73 B1.75 B1.78 B1.89 B 7.15 B Operating expenses 558.74 M564.59 M562.63 M-3.97 B612.29 M646.62 M -2.15 B Selling/general/admin expenses 114.7 M106.87 M110.66 M136.88 M126.89 M129.63 M 504.06 M Research & development —————— — Operating income 878.41 M912.71 M940.26 M1.63 B1.21 B1.25 B 5.03 B Non-Operating Income, Total -195.51 M-267 M-64.47 M-61.57 M-118.27 M19.21 M -225.09 M Interest expense, net of interest capitalized 231.75 M251.87 M258.27 M260.45 M254.29 M276.31 M 1.05 B Non-Operating Income, excl. Interest Expenses -195.51 M-267 M-64.47 M-61.57 M-118.27 M-257.1 M -501.41 M Unusual income/expense —————— — Pretax income 682.9 M645.71 M875.79 M1.56 B1.09 B1.23 B 4.77 B Equity in earnings 67.9 M107.69 M92.83 M134.11 M93.3 M147.47 M 467.71 M Taxes 43.38 M23.41 M54.53 M82.69 M47.97 M108.17 M 293.37 M Non-controlling/minority interest 46.57 M51.08 M56.99 M82.43 M62.84 M61.76 M 264.03 M After tax other income/expense —————— — Net income before discontinued operations 592.95 M571.23 M764.27 M1.4 B981.98 M1.06 B 4.21 B Discontinued operations —————— — Net income 592.95 M571.23 M764.27 M1.4 B981.98 M1.06 B 4.21 B Dilution adjustment 14.99 M13.94 M18.78 M34.06 M23.03 M22.83 M 98.7 M Preferred dividends 1.45 M1.5 M1.37 M1.56 M1.5 M1.35 M 5.77 M Diluted net income available to common stockholders 606.49 M583.66 M781.68 M1.43 B1 B1.08 B 4.3 B Basic earnings per share (Basic EPS) 0.640.610.821.51.051.14 4.51 Diluted earnings per share (Diluted EPS) 0.630.610.821.491.051.13 4.49 Average basic shares outstanding 927.34 M928.48 M928.85 M928.47 M931.26 M932.17 M — Diluted shares outstanding 956.08 M955.88 M956.6 M956.83 M957.56 M957.65 M — EBITDA 1.11 B1.15 B1.19 B5.74 B1.19 B— — EBIT 1.09 B1.13 B1.17 B5.72 B1.17 B1.25 B 9.3 B Cost of revenue 488.32 M487.96 M484.63 M503.22 M520.28 M530.86 M 2.04 B Other cost of goods sold 488.32 M487.96 M484.63 M503.22 M520.28 M530.86 M 2.04 B Depreciation & amortization (cash flow) 20.84 M21.92 M21.69 M21.2 M20.63 M— —